Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Paint Rock at 11035 Graham Way, Paint Rock, TX, 76866 listed at $212,900 pairs $1,524/mo rent with a $1,042/mo payment to leave $10/mo cash flow. Total monthly income runs $1,524/mo, and annual cash flow reaches $121/yr on $70,576 cash to close. Return on cash invested measures 20.08% in year one, and rental yield registers 8.59% at a $212,900 basis. Equity gained on principal adds $1,374/yr, and annual property appreciation at 5% supports $58,820 by year five. Five-year ROI tracks 105.05% and total cumulative return in cash totals $74,138. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,524/mo property income relative to a $1,042/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1999
2.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76866, Paint Rock, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 426 (100%) |
| Owner Occupied HU | 239 (56.1%) |
| Renter Occupied HU | 40 ( 9.4%) |
| Vacant Housing Units | 147 (34.5%) |
| Median Home Value | $187,500 |
| Average Home Value | $265,178 |
Residential
184
Single Family
184
Multi-Family
0
Businesses
24
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Listed for sale | $212,900 |
| 2025-01-24 | Listing removed | $198,500 |
| 2025-01-22 | Price change | $198,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $746.44 | -45.00% | $121,630 | 12.19% |
| 2022-02-13 | $1357.10 | 4.79% | $108,410 | 14.67% |
| 2021-02-13 | $1295.05 | -13.28% | $94,540 | -0.67% |
Listed by: Craig Lowe • Big Country Realty
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #126027
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
